[UEMS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[UEMS] UEM SUNRISE BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 81.46%
YoY- 48.6%
Quarter Report
Latest QR
Upcoming QR
UEMS's Result
UEMS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,852,176 1,173,665 697,735 1,919,378 1,247,943 814,563 303,717 233.42%
PBT 647,971 420,515 283,673 534,744 311,378 201,939 71,623 333.59%
Tax -147,146 -102,448 -72,872 -86,462 -63,925 -39,983 -17,309 315.99%
NP 500,825 318,067 210,801 448,282 247,453 161,956 54,314 339.13%
-
NP to SH 501,185 318,418 211,084 448,358 247,084 161,758 54,171 340.11%
-
Tax Rate 22.71% 24.36% 25.69% 16.17% 20.53% 19.80% 24.17% -
Total Cost 1,351,351 855,598 486,934 1,471,096 1,000,490 652,607 249,403 208.17%
-
Net Worth 5,757,739 5,677,169 5,536,629 5,323,169 5,106,113 5,017,092 4,897,058 11.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 129,833 - - - -
Div Payout % - - - 28.96% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 5,757,739 5,677,169 5,536,629 5,323,169 5,106,113 5,017,092 4,897,058 11.38%
NOSH 4,361,923 4,435,289 4,325,491 4,327,780 4,327,215 4,325,080 4,333,680 0.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 27.04% 27.10% 30.21% 23.36% 19.83% 19.88% 17.88% -
ROE 8.70% 5.61% 3.81% 8.42% 4.84% 3.22% 1.11% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.46 26.46 16.13 44.35 28.84 18.83 7.01 231.91%
EPS 11.49 7.29 4.88 10.36 5.71 3.74 1.25 338.21%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.28 1.28 1.23 1.18 1.16 1.13 10.90%
Adjusted Per Share Value based on latest NOSH - 4,328,473
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 36.62 23.20 13.79 37.94 24.67 16.10 6.00 233.60%
EPS 9.91 6.29 4.17 8.86 4.88 3.20 1.07 340.42%
DPS 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
NAPS 1.1382 1.1223 1.0945 1.0523 1.0094 0.9918 0.9681 11.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.55 3.12 2.73 2.10 1.68 2.08 2.24 -
P/RPS 6.01 11.79 16.92 4.74 5.83 11.04 31.96 -67.14%
P/EPS 22.19 43.46 55.94 20.27 29.42 55.61 179.20 -75.12%
EY 4.51 2.30 1.79 4.93 3.40 1.80 0.56 301.27%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.93 2.44 2.13 1.71 1.42 1.79 1.98 -1.68%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 29/08/13 28/05/13 21/02/13 28/11/12 29/08/12 25/05/12 -
Price 2.25 2.44 3.65 2.22 2.12 1.89 1.96 -
P/RPS 5.30 9.22 22.63 5.01 7.35 10.04 27.97 -66.97%
P/EPS 19.58 33.99 74.80 21.43 37.13 50.53 156.80 -74.98%
EY 5.11 2.94 1.34 4.67 2.69 1.98 0.64 298.97%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.70 1.91 2.85 1.80 1.80 1.63 1.73 -1.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment